|
Accumulated Depreciation
|
| 5.15M | | | 8.76M | | 11.94M | | 16.31M | | | | | | | |
|
Receivables - Accured
|
| | | | | | 1.27M | | | | | | | | | |
|
Receivables - Doubtful
|
| | | | | | | | | | 62.07M | | 79.88M | | | |
|
Receivables - Affiliates
|
| 192.44M | | | 150.54M | 47.95M | 134.67M | | 214.05M | 8.77M | | 0.69M | | | | |
|
Loans - Gross
|
| 85.90M | | | 197.79M | | 90.05M | | 45.31M | | 82.62M | | 81.85M | | 54.78M | |
|
Loans - Loss Allowance
|
| | | | 87.34M | | 48.43M | | 4.61M | | | | 79.98M | | 53.81M | |
|
Loans - Net
|
| 85.90M | 80.43M | 182.05M | 110.45M | | 40.35M | 202.13M | 40.70M | 21.61M | 20.55M | 5.13M | 1.86M | 0.13M | 0.97M | |
|
Cash & Equivalents
|
571.03M | 790.99M | 829.95M | 622.49M | 682.37M | 3,651.79M | 470.40M | 1,877.19M | 382.17M | 328.24M | 342.13M | 300.38M | 234.21M | 142.90M | 52.81M | 420.52M |
|
Receivables - Net
|
| 26.05M | 124.97M | 266.26M | 39.87M | | 6.17M | 70.13M | 13.11M | 19.43M | 12.97M | 18.19M | 5.28M | 5.80M | 11.56M | 89.61M |
|
Receivables - Other
|
3.08M | 21.18M | 23.92M | 22.70M | 16.65M | 33.09M | 19.12M | 565.90M | 11.04M | 17.52M | 16.34M | 7.17M | 6.99M | 7.11M | 8.70M | 99.08M |
|
Receivables
|
| 47.23M | 148.89M | 288.96M | 56.52M | | 25.29M | 636.03M | 24.15M | 37.54M | 29.31M | 26.25M | 12.27M | 12.96M | 20.26M | 188.69M |
|
Inventory
|
| 41.90M | | | 5.27M | | 1.60M | | 3.09M | | 1.40M | | 0.41M | | 0.19M | |
|
Prepaid Assets
|
| 78.55M | 141.51M | 222.04M | 161.43M | 802.36M | 119.67M | 881.77M | 117.60M | 97.86M | 31.32M | 29.22M | 23.05M | 26.05M | 22.15M | 162.75M |
|
Property, Plant & Equipment (Net)
|
| 12.48M | 12.33M | 13.88M | 15.66M | 97.28M | 9.57M | 52.42M | 6.81M | 6.55M | 9.76M | 9.24M | 8.58M | 7.88M | 7.47M | 51.32M |
|
Long-Term Investments
|
77.04M | 138.00M | 127.32M | 150.50M | 110.05M | 1,162.29M | 111.40M | 739.00M | 113.78M | 103.17M | 74.55M | 76.08M | 148.25M | 133.95M | 122.45M | 679.66M |
|
Goodwill
|
0.41M | 1.94M | 11.41M | 10.99M | 9.22M | 22.14M | 3.34M | 22.12M | 3.46M | 3.30M | 3.48M | 3.43M | | | | |
|
Intangibles
|
4.11M | 6.47M | 11.42M | 10.79M | 3.92M | 52.07M | 6.70M | 40.34M | 5.83M | 5.33M | 11.98M | 4.55M | 11.96M | 3.74M | 9.61M | 3.97M |
|
Goodwill & Intangibles
|
4.52M | 8.41M | 22.83M | 21.79M | 13.13M | 74.21M | 10.04M | 62.46M | 9.29M | 8.77M | 15.46M | 8.26M | 11.96M | 3.75M | 9.61M | 3.97M |
|
Long-Term Deferred Tax
|
| 12.20M | 21.47M | 31.98M | 71.51M | 513.93M | | | | | | | | | | |
|
Other Non-Current Assets
|
| 14.77M | | | 17.80M | 262.73M | 58.95M | 376.80M | 46.28M | 35.56M | 27.94M | 25.96M | 92.98M | 22.99M | 98.31M | 459.37M |
|
Assets
|
| 1,317.28M | 1,471.89M | 1,595.50M | 1,259.95M | 7,716.64M | 812.79M | 5,168.97M | 789.81M | 741.81M | 606.09M | 578.47M | 561.00M | 566.14M | 573.99M | 4,388.43M |
|
Accounts Payables
|
| | | | 1.37M | | 0.01M | | 0.01M | | | | 0.08M | | 0.08M | |
|
Payables
|
| | | | 1.37M | | 0.01M | | 0.01M | | | | 0.08M | | 0.08M | |
|
Accumulated Expenses
|
| 107.79M | | | 174.39M | | 16.06M | | 73.08M | | 35.20M | | 17.56M | | 18.30M | |
|
Other Accumulated Expenses
|
| | 0.98M | 0.97M | 41.65M | 19.65M | | 14.04M | | 0.80M | 139.41M | 0.54M | 128.59M | 2.69M | 11.47M | 11.88M |
|
Short term Debt
|
| | | | 29.90M | 23.30M | | | | | | | | | | |
|
Current Taxes
|
| 45.68M | | | 45.45M | 268.55M | 38.51M | 272.90M | 44.00M | | 42.74M | | 41.35M | | 42.76M | 296.62M |
|
Current Deferred Revenue
|
| 50.16M | 48.33M | 102.51M | 111.93M | 432.52M | 12.47M | 10.08M | 7.35M | 2.52M | 1.26M | 1.11M | 0.74M | 0.73M | | |
|
Non-Current Debt
|
5.00M | 2.13M | | | 4.24M | | 3.82M | | 3.75M | | | | | | | |
|
Preferred Stock Liabilities
|
| 59.06M | | | | | | | | | | | | | | |
|
Minority Interest
|
| 1.51M | 4.42M | 4.64M | 6.67M | 43.46M | 8.26M | 55.29M | 8.72M | 9.64M | 7.70M | 7.55M | 7.59M | 7.51M | 7.63M | 54.78M |
|
Operating Leases
|
| | 22.00M | 16.17M | 17.79M | 102.78M | 4.45M | 25.60M | 2.80M | 2.48M | 1.17M | 2.25M | 2.04M | 1.59M | 1.33M | 4.61M |
|
Non-Current Deferred Tax Liability
|
| 1.30M | 2.41M | 2.26M | 2.44M | 13.23M | 1.40M | 8.50M | 1.21M | 1.07M | 1.00M | 0.92M | 0.84M | 0.77M | 0.11M | 0.65M |
|
Other Non-Current Liabilities
|
| | 2.38M | 2.30M | 459.03M | 466.38M | | 23.59M | | 69.64M | | 0.64M | 0.76M | 0.64M | 0.84M | 6.02M |
|
Total Non-Current Liabilities
|
| | 243.01M | 306.31M | -96.87M | 1,480.98M | | 1,117.34M | | 56.71M | | 77.94M | 64.06M | 69.47M | 64.10M | 531.07M |
|
Total Liabilities
|
-559.93M | 212.70M | 245.39M | 308.61M | 362.16M | 1,947.36M | 175.52M | 1,140.93M | 134.46M | 125.48M | 84.31M | 75.92M | 64.82M | 69.84M | 64.94M | 537.09M |
|
Total Debt
|
5.00M | 2.13M | | | 34.14M | 23.30M | 3.82M | | 3.75M | | | | | | | |
|
Common Equity
|
559.93M | 904.65M | 1,023.88M | 1,286.89M | 897.80M | 5,769.28M | 637.27M | 4,028.04M | 655.35M | 616.33M | 521.78M | 502.55M | 496.18M | 496.30M | 509.05M | 3,851.34M |
|
Shareholder's Equity
|
559.93M | 904.65M | | | 897.80M | | 637.27M | | 655.35M | | 521.78M | | 496.18M | | 509.05M | |
|
Liabilities and Shareholders Equity
|
| 1,317.28M | 1,471.89M | 1,595.50M | 1,259.95M | 7,716.64M | 812.79M | 5,168.97M | 789.81M | 753.49M | 606.09M | 598.89M | 561.00M | 568.33M | 573.99M | 4,388.43M |
|
Retained Earnings
|
| 386.35M | 489.69M | 472.23M | 69.27M | -305.00M | -275.04M | -2010.64M | -321.86M | -326.88M | -377.71M | -389.02M | -392.57M | -388.37M | -387.24M | -2563.05M |
|
Shares Outstanding
|
22.89M | 23.53M | | | 27.69M | | 30.71M | | 36.18M | | 33.11M | | 32.70M | | 32.78M | |